Fundamenta Real Estate AG
SIX:FREN
Cash Flow Statement
Cash Flow Statement
Fundamenta Real Estate AG
Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||
Net Income |
3
|
4
|
4
|
6
|
6
|
6
|
7
|
10
|
10
|
9
|
14
|
15
|
13
|
14
|
23
|
27
|
23
|
21
|
27
|
30
|
29
|
28
|
22
|
16
|
8
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Deffered Taxes |
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
4
|
4
|
3
|
4
|
6
|
6
|
4
|
5
|
6
|
7
|
6
|
6
|
4
|
3
|
2
|
|
Other Non-Cash Items |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(3)
|
(9)
|
(8)
|
(4)
|
(5)
|
(15)
|
(17)
|
(12)
|
(13)
|
(13)
|
(12)
|
(15)
|
(14)
|
(3)
|
2
|
10
|
|
Change in Working Capital |
(0)
|
(1)
|
1
|
2
|
3
|
1
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(0)
|
6
|
(0)
|
(7)
|
0
|
2
|
2
|
(5)
|
(2)
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Cash from Operating Activities |
3
N/A
|
3
+3%
|
6
+131%
|
8
+27%
|
9
+18%
|
7
-19%
|
6
-14%
|
6
+0%
|
9
+36%
|
9
+7%
|
8
-16%
|
9
+20%
|
17
+85%
|
12
-33%
|
7
-39%
|
15
+116%
|
17
+9%
|
16
-5%
|
15
-6%
|
23
+53%
|
21
-6%
|
18
-13%
|
22
+21%
|
21
-8%
|
19
-7%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||
Other Items |
(46)
|
(65)
|
(89)
|
(59)
|
(64)
|
(63)
|
(47)
|
(42)
|
(47)
|
(80)
|
(81)
|
(83)
|
(97)
|
(69)
|
(140)
|
(181)
|
(149)
|
(100)
|
(68)
|
(117)
|
(92)
|
(88)
|
(113)
|
(56)
|
3
|
|
Cash from Investing Activities |
(46)
N/A
|
(65)
-41%
|
(89)
-37%
|
(59)
+33%
|
(64)
-8%
|
(63)
+0%
|
(47)
+26%
|
(42)
+10%
|
(47)
-12%
|
(80)
-71%
|
(81)
0%
|
(83)
-3%
|
(97)
-16%
|
(69)
+28%
|
(140)
-102%
|
(181)
-30%
|
(149)
+18%
|
(100)
+33%
|
(68)
+32%
|
(117)
-72%
|
(92)
+22%
|
(88)
+5%
|
(113)
-30%
|
(56)
+51%
|
3
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||
Net Issuance of Common Stock |
52
|
23
|
23
|
(0)
|
27
|
27
|
(0)
|
0
|
37
|
0
|
0
|
0
|
66
|
0
|
80
|
84
|
4
|
(0)
|
0
|
89
|
89
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
2
|
21
|
49
|
48
|
32
|
34
|
43
|
39
|
6
|
43
|
78
|
77
|
20
|
(1)
|
60
|
93
|
141
|
97
|
66
|
18
|
3
|
87
|
100
|
51
|
(5)
|
|
Cash Paid for Dividends |
0
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(17)
|
(17)
|
(17)
|
(17)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
54
N/A
|
41
-25%
|
69
+70%
|
44
-36%
|
55
+24%
|
56
+1%
|
39
-31%
|
34
-11%
|
38
+12%
|
74
+93%
|
72
-3%
|
71
-1%
|
80
+12%
|
58
-28%
|
132
+130%
|
165
+25%
|
132
-20%
|
85
-36%
|
53
-37%
|
93
+75%
|
77
-17%
|
70
-9%
|
83
+18%
|
35
-59%
|
(21)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||
Net Change in Cash |
11
N/A
|
(21)
N/A
|
(13)
+37%
|
(7)
+48%
|
1
N/A
|
(0)
N/A
|
(2)
-16 174%
|
(1)
+35%
|
0
N/A
|
3
+1 554%
|
(1)
N/A
|
(2)
-269%
|
1
N/A
|
0
-56%
|
(0)
N/A
|
(1)
-263%
|
0
N/A
|
1
+133%
|
0
-77%
|
(1)
N/A
|
7
N/A
|
1
-79%
|
(8)
N/A
|
(1)
+93%
|
1
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||
Free Cash Flow |
3
N/A
|
3
+3%
|
6
+131%
|
8
+27%
|
9
+18%
|
7
-19%
|
6
-14%
|
6
+0%
|
9
+36%
|
9
+7%
|
8
-16%
|
9
+20%
|
17
+85%
|
12
-33%
|
7
-39%
|
15
+116%
|
17
+9%
|
16
-5%
|
15
-6%
|
23
+53%
|
21
-6%
|
18
-13%
|
22
+21%
|
21
-8%
|
19
-7%
|